BIRNER
DENTAL MANAGEMENT SERVICES, INC.
|
(Exact
name of registrant as specified in its
charter)
|
COLORADO
|
84-1307044
|
|
(State
or other jurisdiction of incorporation or organization)
|
(IRS
Employer
Identification
No.)
|
3801
EAST FLORIDA AVENUE, SUITE 508
DENVER,
COLORADO
|
80210
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Title
of each class
|
Name
of each exchange on which registered
|
|
Common
Stock, without par value
|
Nasdaq
Capital Market
|
None
|
(Title
of Class)
|
Class
|
Shares
Outstanding as of March 24, 2008
|
|
Common
Stock, without par value
|
2,108,805
|
Part
|
Item(s)
|
Page
|
|
I.
|
1.
|
Business
|
4
|
1A.
|
Risk
Factors
|
11
|
|
2.
|
Properties
|
17
|
|
3.
|
Legal
Proceedings
|
20
|
|
4.
|
Submission
of Matters to a Vote of Security Holders
|
20
|
|
II.
|
5.
|
Market
for Registrant’s Common Equity, Related Stockholder Matters and Issuer
Purchases of Equity Securities
|
21
|
6.
|
Selected
Financial Data
|
24
|
|
7.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
25
|
|
7A.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
36
|
|
8.
|
Financial
Statements and Supplementary Data
|
37
|
|
9.
|
Changes
in and Disagreements with Accountants on Accounting and Financial
Disclosure
|
63
|
|
9A.
|
Controls
and Procedures
|
63
|
|
9B.
|
Other
Information
|
63
|
|
III.
|
10.
|
Directors,
Executive Officers and Corporate Governance
|
64
|
11.
|
Executive
Compensation
|
64
|
|
12.
|
Security
Ownership of Certain Beneficial Owners and Management and Related
Stockholder Matters
|
64
|
|
13.
|
Certain
Relationships and Related Transactions, and Director
Independence
|
64
|
|
14.
|
Principal
Accounting Fees and Services
|
64
|
|
IV.
|
15.
|
Exhibits,
Financial Statement Schedules
|
65
|
Signatures
|
66
|
·
|
Ability to Identify Suitable
Dental Practices. Identifying appropriate acquisition
candidates and negotiating and consummating acquisitions can be a lengthy
and costly process. Furthermore, the Company may compete for acquisition
opportunities with companies that have greater resources than the Company.
There can be no assurance that suitable acquisition candidates will be
identified or that acquisitions will be consummated on terms favorable to
the Company, on a timely basis or at all. If a planned acquisition fails
to occur or is delayed, the Company’s quarterly financial results may be
materially lower than expectations, resulting in a decline, perhaps
substantial, in the market price of its Common Stock. In addition,
increasing consolidation in the dental management services industry may
result in an increase in purchase prices required to be paid by the
Company to acquire dental
practices.
|
·
|
Integration of Dental
Practices. The integration of acquired dental practices into the
Company’s networks is a difficult, costly and time consuming process
which, among other things, requires the Company to attract and retain
competent and experienced management and administrative personnel and to
implement and integrate reporting and tracking systems, management
information systems and other operating systems. In addition, such
integration may require the expansion of accounting controls and
procedures and the evaluation of certain personnel functions. There can be
no assurance that substantial unanticipated problems, costs or delays
associated with such integration efforts or with such acquired practices
will not occur. There also can be no assurance that the Company will be
able to successfully integrate acquired practices in a timely manner or at all, or that
any acquired practices will have a positive impact on the Company’s
results of operations and financial
condition.
|
Office Name
|
Office Address
|
Date
Acquired/
Developed*
|
Specialty
Services
|
Colorado
|
|||
Boulder
|
|||
Perfect
Teeth/Boulder
|
4155
Darley, #F
|
September
1997
|
|
Perfect
Teeth/Folsom
|
1840
Folsom, Suite 201
|
April
1998
|
1,4
|
Brighton
|
|||
Perfect
Teeth/Brighton
|
530
East Bromley Lane, #100
|
November
2004*
|
|
Castle Rock
|
|||
Perfect
Teeth/Castle Rock
|
390
South Wilcox, Unit D
|
October
1995
|
|
Colorado Springs
|
|||
Perfect
Teeth/Cheyenne Meadows
|
827
Cheyenne Meadows Road
|
June
1998*
|
|
Perfect
Teeth/Garden of the Gods
|
4329
Centennial Boulevard
|
July
1996*
|
|
Perfect
Teeth/South 8th Street
|
1050
South Eighth Street
|
August
1998
|
1,2,3,4,5
|
Perfect
Teeth/Uintah Gardens
|
1768
West Uintah Street
|
May
1996*
|
|
Perfect
Teeth/Union & Academy
|
5050
North Academy
|
September
1997
|
1,2,3,4,5
|
Perfect
Teeth/Woodman Valley
|
6914
North Academy Boulevard, Unit 1B
|
April
1998*
|
|
Perfect
Teeth/Powers
|
5929
Constitution Avenue
|
March
1999*
|
1
|
Denver
|
|||
Perfect
Teeth/64th and Ward
|
12650
West 64th Avenue, Unit J
|
January
1996*
|
|
Perfect
Teeth/88th and Wadsworth
|
8749
Wadsworth Boulevard
|
September
1997
|
1,2,4,5
|
Perfect
Teeth/Arapahoe
|
7600
East Arapahoe Road, #311
|
October
1995
|
1
|
Perfect
Teeth/Bowmar
|
5151
South Federal Boulevard, #G-2
|
October
1995
|
|
Perfect
Teeth/Buckley and Quincy
|
4321
South Buckley Road
|
September
1997
|
1
|
Perfect
Teeth/Central Denver
|
1633
Fillmore Street, Suite 200
|
May
1996
|
|
Perfect
Teeth/East 104th Avenue
|
2200
East 104th Avenue, #112
|
May
1996
|
1
|
Perfect
Teeth/East Cornell
|
12200
East Cornell Avenue, # E
|
August
1996
|
2,5
|
Perfect
Teeth/East Iliff
|
16723
East Iliff Avenue
|
May
1997
|
|
Glendale Dental
Group
|
4521
East Virginia Avenue
|
February
1999
|
|
Perfect
Teeth/Golden
|
17211
South Golden Road, #100
|
June
1999*
|
|
Perfect
Teeth/Green Mountain
|
13035
West Alameda Parkway
|
December
1998*
|
|
Perfect
Teeth/Green Valley Ranch
|
18607
E. 48th
Ave, Unit 104
|
June
2006*
|
|
Perfect
Teeth/Highlands Ranch
|
9227
Lincoln Avenue, Suite 100
|
July
1999*
|
1
|
Perfect
Teeth/Ken Caryl
|
7660
South Pierce
|
September
1997
|
|
Perfect
Teeth/Leetsdale
|
7150
Leetsdale Drive, #110A
|
March
1996*
|
|
Mississippi
Dental Group
|
11175
East Mississippi Avenue, #110
|
September
1998
|
|
Perfect
Teeth/Monaco and Evans
|
2223
S. Monaco, Suite F
|
November
1995
|
1,3,4
|
Perfect
Teeth/North Sheridan
|
11550
North Sheridan, #101
|
May
1996
|
|
Perfect
Teeth/Parker
|
11005
South Parker Road
|
December
1998*
|
1
|
Perfect
Teeth/Sheridan and 64th Avenue
|
5169
West 64th Avenue
|
May
1996
|
|
Perfect
Teeth/Smoky Hill
|
20269
E. Smoky Hill Rd., Unit H
|
January
2005*
|
|
Perfect
Teeth/South Holly Street
|
8211
South Holly Street
|
September
1997
|
5
|
Perfect
Teeth/Speer
|
700
East Speer Boulevard
|
February
1997
|
|
Perfect
Teeth/West 38th Avenue
|
7760
West 38th Avenue, #200
|
May
1996
|
|
Perfect
Teeth/West 120th Avenue
|
6650
West 120th Avenue, A-6
|
September
1997
|
3
|
Perfect
Teeth/West Jewell
|
8064
West Jewell
|
April
1998
|
|
Perfect
Teeth/Yale
|
7515
West Yale Avenue, Suite A
|
April
1997
|
1,2,3,4,5
|
Fort Collins
|
|||
Perfect
Teeth/South Fort Collins
|
1355
Riverside Avenue, Unit D
|
May
1996
|
|
Greeley
|
|||
Perfect
Teeth/Greeley
|
902
14th Street
|
September
1997
|
|
Longmont
|
|||
Perfect
Teeth/Longmont
|
641
Ken Pratt Boulevard
|
September
1997
|
|
Loveland
|
|||
Perfect
Teeth/ Loveland
|
3400
West Eisenhower Boulevard
|
September
1996
|
3,4
|
Office Name
|
Office Address
|
Date
Acquired/
Developed*
|
Specialty Services
|
New
Mexico
|
|||
Albuquerque
|
|||
Perfect
Teeth/Alice
|
5909
Alice NE
|
February
1998
|
|
Perfect
Teeth/Candelaria
|
6101
Candelaria NE
|
April
1997
|
|
Perfect
Teeth/Cottonwood
|
10250
Cottonwood Park NW, Suite 100
|
August
2006*
|
1,3,4,5
|
Perfect
Teeth/Cubero Drive
|
5900
Cubero Drive NE, Suite E
|
September
1998
|
|
Perfect
Teeth/Four Hills
|
13140-E
Central Avenue, SE
|
August
1997*
|
|
Perfect
Teeth/Fourth Street
|
5721
Fourth Street NW
|
August
1997
|
|
Perfect
Teeth/Wyoming and Candelaria
|
8501
Candelaria NE, Suite D3
|
August
1997
|
1,3,4,5
|
Rio
Rancho
|
|||
Perfect
Teeth/Rio Rancho
|
4500
Arrowhead Ridge Drive
|
July
1999*
|
|
Santa
Fe
|
|||
Perfect
Teeth/Plaza Del Sol
|
720
St. Michael Drive, Suite O
|
May
1998*
|
1,3,5
|
Arizona
|
|||
Goodyear
|
|||
Perfect
Teeth/Palm Valley
|
14175
West Indian School Bypass Road, #B6
|
March
2000*
|
|
Gilbert
|
|||
Perfect
Teeth/Gilbert
|
81
West Guadalupe Road, Suite 101
|
March
2006*
|
2,3,5
|
Mesa
|
|||
Perfect
Teeth/Power & McDowell
|
2733
North Power Road, Suite 101
|
October
2000*
|
|
Perfect
Teeth/Guadalupe
|
8257
E. Guadalupe Road, Suite 121
|
August
2006*
|
|
Peoria
|
|||
Perfect
Teeth/Olive
|
10613
West Olive Avenue, Suite 201
|
September
2004*
|
1,2,3,4,5
|
Scottsdale
|
|||
Perfect
Teeth/Bell Road & 64th
Street
|
6345
East Bell Road, Suite 1
|
July
1998
|
2,3,5
|
Surprise
|
|||
Perfect
Teeth/Waddell
|
13856
W. Waddell Rd, Ste 102
|
October
2005*
|
4
|
Tempe
|
|||
Perfect
Teeth/Elliot and McClintock
|
7650
S. McClintock Dr., #110
|
June
1999*
|
|
(1)
|
Orthodontics
|
(2)
|
Periodontics
|
(3)
|
Oral
Surgery
|
(4)
|
Pediatrics
|
(5)
|
Endodontics
|
HIGH
|
LOW
|
||||
2006
|
|||||
First
Quarter
|
$21.07
|
$17.00
|
|||
Second
Quarter
|
17.50
|
14.96
|
|||
Third
Quarter
|
22.00
|
14.72
|
|||
Fourth
Quarter
|
21.00
|
17.14
|
|||
2007
|
|||||
First
Quarter
|
$27.00
|
$18.77
|
|||
Second
Quarter
|
25.24
|
21.35
|
|||
Third
Quarter
|
23.21
|
19.00
|
|||
Fourth
Quarter
|
22.55
|
18.66
|
|||
Divdend
Declaration Date
|
Quarterly
Dividend Declared per Share
|
||
March
9, 2004
|
0.0375
|
||
February
10, 2005
|
0.10
|
||
January
10, 2006
|
0.13
|
||
January
19, 2007
|
0.15
|
||
January
17, 2008
|
0.17
|
Issuer Purchases of Equity
Securities
|
||||||||||||||||
Period
|
Total
Number of Shares Purchased
|
Average
Price Paid per Share
|
Total
Number of Shares Purchased as Part of Publicly Announced Plans or
Programs
|
Approximate
Dollar Value of Shares that May Yet Be Purchased Under the Plans or
Programs
|
||||||||||||
October
1, 2007 through October 31, 2007
|
- | $ | - | - | $ | 474,002 | ||||||||||
November
1, 2007 through November 30, 2007
|
- | $ | - | - | $ | 474,002 | ||||||||||
December
1, 2007 through December 31, 2007
|
63,377 | $ | 21.03 | 14,173 | $ | 174,324 | ||||||||||
Total
|
63,377 | $ | 21.03 | 14,173 |
Description
|
12/31/2002
|
12/31/2003
|
12/31/2004
|
12/31/05
|
12/31/06
|
12/31/07
|
||||||||||||||||||
BIRNER
DENTAL
|
$ | 100.00 | $ | 134.55 | $ | 203.78 | $ | 428.89 | $ | 415.07 | $ | 480.28 | ||||||||||||
NASDAQ
Composite -
|
||||||||||||||||||||||||
Total
Returns
|
100.00 | 150.79 | 164.60 | 168.08 | 185.55 | 211.29 | ||||||||||||||||||
S&P
- Healthcare
|
100.00 | 115.05 | 116.98 | 124.54 | 133.90 | 143.69 | ||||||||||||||||||
S&P
500 Index -
|
||||||||||||||||||||||||
Total
Returns
|
100.00 | 128.68 | 142.67 | 149.65 | 173.28 | 182.81 | ||||||||||||||||||
American
Dental Partners
|
100.00 | 127.93 | 213.69 | 305.66 | 319.37 | 169.57 |
Years
Ended December 31,
|
||||||||||||||||||||
2003
|
2004
|
2005
|
2006
|
2007
|
||||||||||||||||
Statements
of Income Data: (1)
|
||||||||||||||||||||
Net
revenue
|
$ | 30,539 | $ | 32,170 | $ | 36,716 | $ | 39,387 | $ | 40,790 | ||||||||||
Direct
expenses
|
25,032 | 26,249 | 28,944 | 30,934 | 32,107 | |||||||||||||||
Contribution
from dental offices
|
5,507 | 5,921 | 7,772 | 8,453 | 8,684 | |||||||||||||||
Corporate
expenses
|
3,292 | 3,272 | 4,375 | 4,306 | 4,229 | |||||||||||||||
Operating
income
|
2,215 | 2,649 | 3,397 | 4,147 | 4,454 | |||||||||||||||
Income
from continuing operations before income taxes
|
2,061 | 2,590 | 3,409 | 3,920 | 4,089 | |||||||||||||||
Income
tax expense
|
806 | 1,023 | 1,245 | 1,597 | 1,652 | |||||||||||||||
Income
from continuing operations
|
1,255 | 1,567 | 2,164 | 2,323 | 2,437 | |||||||||||||||
Operating
loss attributable to assets disposed of
|
116 | 120 | - | - | - | |||||||||||||||
Loss
recognized on dispositions
|
- | 192 | - | - | - | |||||||||||||||
Income
tax benefit
|
45 | 125 | - | - | - | |||||||||||||||
Loss
on discontinued operations
|
71 | 187 | - | - | - | |||||||||||||||
Net
income
|
1,184 | 1,380 | 2,164 | 2,323 | 2,437 | |||||||||||||||
Basic earnings per share of
Common Stock: (2)
|
||||||||||||||||||||
Net
income – continuing operations
|
0.48 | 0.65 | 0.91 | 1.02 | 1.16 | |||||||||||||||
Net
income (loss) – discontinued operations
|
(0.03 | ) | (0.08 | ) | - | - | - | |||||||||||||
Net
income per share of Common Stock
|
0.45 | 0.57 | 0.91 | 1.02 | 1.16 | |||||||||||||||
Diluted earnings per share of
Common Stock: (2)
|
||||||||||||||||||||
Net
income – continuing operations
|
0.44 | 0.60 | 0.82 | 0.94 | 1.08 | |||||||||||||||
Net
loss – discontinued operations
|
0.02 | 0.07 | - | - | - | |||||||||||||||
Net
income per share of Common Stock
|
0.42 | 0.53 | 0.82 | 0.94 | 1.08 | |||||||||||||||
Balance
Sheet Data: (3)
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 1,111 | $ | 756 | $ | 922 | $ | 888 | $ | 964 | ||||||||||
Working
capital (deficit)
|
(109 | ) | (56 | ) | (96 | ) | (936 | ) | (858 | ) | ||||||||||
Total
assets
|
22,210 | 21,860 | 22,033 | 22,822 | 20,897 | |||||||||||||||
Long-term
debt, less current maturities
|
2,736 | 1,079 | 2,887 | 6,502 | 4,785 | |||||||||||||||
Total
shareholders’ equity
|
14,411 | 15,128 | 13,201 | 9,548 | 9,531 | |||||||||||||||
Dividends
declared per share of Common Stock
|
$ | - | $ | 0.15 | $ | 0.40 | $ | 0.52 | $ | 0.60 | ||||||||||
Operating
Data:
|
||||||||||||||||||||
Number
of Offices (3)
|
54 | 55 | 57 | 60 | 60 | |||||||||||||||
Number
of dentists (3)(4)
|
95 | 102 | 107 | 114 | 114 | |||||||||||||||
Total
net revenue per Office
|
$ | 566 | $ | 585 | $ | 644 | $ | 656 | $ | 680 |
(1)
|
Acquisitions
of Offices and development of de novo Offices affect
the comparability of the data. In 2004, the Company closed one existing
Office and opened two de
novo Offices. In 2005, the Company opened two de novo Offices. In
2006, the Company consolidated two offices into one and opened four de novo
Offices.
|
(2)
|
Computed
on the basis described in Note 2 of Notes to Consolidated Financial
Statements of the Company.
|
(3)
|
Data
is as of the end of the respective periods
presented.
|
(4)
|
This
represents the actual number of dentists employed by the P.C.s and
specialists who contract with the P.C.s to provide specialty dental
services.
|
Year
Ended December 31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
RECONCILIATION
OF ADJUSTED EBITDA:
|
||||||||||||
Net
income
|
$ | 2,164,303 | $ | 2,322,974 | $ | 2,437,297 | ||||||
Add
back:
|
||||||||||||
Depreciation
and amortization - Offices
|
1,703,330 | 2,192,411 | 2,541,995 | |||||||||
Depreciation
and amortization - corporate
|
139,512 | 131,356 | 110,270 | |||||||||
Stock-based
compensation expense
|
162,060 | 653,174 | 729,394 | |||||||||
Interest
expense (income), net
|
(12,204 | ) | 226,835 | 365,140 | ||||||||
Income
tax expense
|
1,244,960 | 1,596,785 | 1,651,792 | |||||||||
Adjusted
EBITDA
|
5,401,961 | 7,123,535 | 7,835,888 | |||||||||
Reimbursement
of income taxes related to restricted
|
||||||||||||
stock
grant
|
585,844 | - | - | |||||||||
Adjusted
EBITDA before reimbursement of income
|
||||||||||||
taxes
related to restricted stock grant
|
$ | 5,987,805 | $ | 7,123,535 | $ | 7,835,888 |
Years
Ended December 31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
Total
dental group practice revenue
|
$ | 52,526,276 | $ | 57,141,226 | $ | 59,390,457 | ||||||
Less
- amounts retained by Offices
|
15,810,159 | 17,754,230 | 18,600,202 | |||||||||
Net
revenue
|
$ | 36,716,117 | $ | 39,386,996 | $ | 40,790,255 |
Years
Ended December 31,
|
|||||||
2005
|
2006
|
2007
|
|||||
Net
revenue
|
100.0%
|
100.0%
|
100.0%
|
||||
Direct
expenses:
|
|||||||
Clinical salaries and benefits
|
37.0
|
36.1
|
36.2
|
||||
Dental supplies
|
6.0
|
5.8
|
5.7
|
||||
Laboratory fees
|
6.7
|
6.6
|
6.4
|
||||
Occupancy
|
10.5
|
10.8
|
11.3
|
||||
Advertising and marketing
|
2.6
|
2.0
|
1.7
|
||||
Depreciation and amortization
|
4.6
|
5.6
|
6.2
|
||||
General and administrative
|
11.4
|
11.7
|
11.3
|
||||
78.8
|
78.5
|
78.7
|
|||||
Contribution
from dental offices
|
21.2
|
21.5
|
21.3
|
||||
Corporate
expenses:
|
|||||||
General and administrative
|
11.5
|
(1)
|
10.6
|
(1)
|
10.1
|
(1)
|
|
Depreciation and amortization
|
0.4
|
0.3
|
0.3
|
||||
Operating
income
|
9.3
|
10.5
|
10.9
|
||||
Interest
expense, net
|
-
|
0.6
|
0.9
|
||||
Income
before income taxes
|
9.3
|
10.0
|
10.0
|
||||
Income
tax expense
|
3.4
|
4.1
|
4.0
|
||||
Net
income
|
5.9%
|
5.9%
|
6.0%
|
||||
(1)
|
Corporate
expense - general and administrative includes $162,060
of equity compensation for a stock award and $585,844 one-time
expense related to the reimbursement of an employees's income taxes in
connection with a stock award for the year ended December 31,
2005, $324,120 of equity compensation for a stock
award and $329,054 of stock-based compensation expense pursuant to SFAS
123 (R) for the year ended December 31, 2006 and $324,120
of equity compensation for a stock award and $405,274 of
stock-based compensation expense pursuant to SFAS 123 (R) for the year
ended December 31, 2007.
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
38
|
|
Consolidated
Balance Sheets
|
39
|
|
Consolidated
Statements of Income
|
40
|
|
Consolidated
Statements of Shareholders’ Equity and Comprehensive
Income
|
41
|
|
Consolidated
Statements of Cash Flows
|
42
|
|
Notes
to Consolidated Financial Statements
|
44
|
BIRNER
DENTAL MANAGEMENT SERVICES, INC. AND SUBSIDIARIES
|
||||||||
CONSOLIDATED
BALANCE SHEETS
|
||||||||
December
31,
|
||||||||
ASSETS
|
2006
|
2007
|
||||||
CURRENT
ASSETS:
|
||||||||
Cash
and cash equivalents
|
$ | 888,186 | $ | 964,150 | ||||
Accounts
receivable, net of allowance for doubtful
|
||||||||
accounts
of $288,513 and $291,827, respectively
|
3,103,922 | 3,008,550 | ||||||
Deferred
tax asset
|
185,671 | 178,591 | ||||||
Income
taxes receivable
|
- | 26,817 | ||||||
Prepaid
expenses and other assets
|
597,283 | 620,365 | ||||||
Total
current assets
|
4,775,062 | 4,798,473 | ||||||
PROPERTY
AND EQUIPMENT, net
|
5,592,672 | 4,533,531 | ||||||
OTHER
NONCURRENT ASSETS:
|
||||||||
Intangible
assets, net
|
12,272,358 | 11,393,590 | ||||||
Deferred
charges and other assets
|
181,860 | 171,687 | ||||||
Total
assets
|
$ | 22,821,952 | $ | 20,897,281 | ||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||
CURRENT
LIABILITIES:
|
||||||||
Accounts
payable
|
$ | 1,648,498 | $ | 1,945,420 | ||||
Accrued
expenses
|
1,398,267 | 1,334,785 | ||||||
Accrued
payroll and related expenses
|
1,596,770 | 1,456,477 | ||||||
Income
taxes payable
|
114,016 | - | ||||||
Current
maturities of long-term debt
|
953,561 | 920,000 | ||||||
Total
current liabilities
|
5,711,112 | 5,656,682 | ||||||
LONG-TERM
LIABILITIES:
|
||||||||
Deferred
tax liability, net
|
734,234 | 633,667 | ||||||
Long-term
debt, net of current maturities
|
6,502,411 | 4,784,511 | ||||||
Other
long-term obligations
|
326,550 | 291,266 | ||||||
Total
liabilities
|
13,274,307 | 11,366,126 | ||||||
COMMITMENTS,
CONTINGENCIES AND SUBSEQUENT EVENTS (Note 9)
|
||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||
Preferred
Stock, no par value, 10,000,000 shares
|
||||||||
authorized;
none outstanding
|
- | - | ||||||
Common
Stock, no par value, 20,000,000 shares
|
||||||||
authorized;
2,132,461 and 2,123,440 shares issued and
|
||||||||
outstanding,
respectively
|
4,191,349 | 3,028,515 | ||||||
Retained
earnings
|
5,356,296 | 6,536,796 | ||||||
Accumulated
other comprehensive loss
|
- | (34,156 | ) | |||||
Total
shareholders' equity
|
9,547,645 | 9,531,155 | ||||||
Total
liabilities and shareholders' equity
|
$ | 22,821,952 | $ | 20,897,281 |
Years
Ended December 31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
NET
REVENUE:
|
$ | 36,716,117 | $ | 39,386,996 | $ | 40,790,255 | ||||||
DIRECT
EXPENSES:
|
||||||||||||
Clinical
salaries and benefits
|
13,578,650 | 14,201,712 | 14,761,863 | |||||||||
Dental
supplies
|
2,215,685 | 2,279,107 | 2,316,044 | |||||||||
Laboratory
fees
|
2,446,344 | 2,591,499 | 2,615,017 | |||||||||
Occupancy
|
3,864,640 | 4,268,641 | 4,599,981 | |||||||||
Advertising
and marketing
|
951,916 | 797,042 | 678,488 | |||||||||
Depreciation
and amortization
|
1,703,330 | 2,192,411 | 2,541,995 | |||||||||
General
and administrative
|
4,183,471 | 4,603,745 | 4,593,316 | |||||||||
28,944,036 | 30,934,157 | 32,106,704 | ||||||||||
Contribution
from dental offices
|
7,772,081 | 8,452,839 | 8,683,551 | |||||||||
CORPORATE
EXPENSES:
|
||||||||||||
General
and administrative
|
4,235,510 | (1) | 4,174,889 | (1) | 4,119,052 | (1) | ||||||
Depreciation
and amortization
|
139,512 | 131,356 | 110,270 | |||||||||
Operating
income
|
3,397,059 | 4,146,594 | 4,454,229 | |||||||||
Interest
expense (income), net
|
(12,204 | ) | 226,835 | 365,140 | ||||||||
Income
before income taxes
|
3,409,263 | 3,919,759 | 4,089,089 | |||||||||
Income
tax expense
|
1,244,960 | 1,596,785 | 1,651,792 | |||||||||
Net
Income
|
$ | 2,164,303 | $ | 2,322,974 | $ | 2,437,297 | ||||||
Net
income per share of Common Stock - Basic
|
$ | 0.91 | $ | 1.02 | $ | 1.16 | ||||||
Net
income per share of Common Stock - Diluted
|
$ | 0.82 | $ | 0.94 | $ | 1.08 | ||||||
Cash
dividends per share of Common Stock
|
$ | 0.40 | $ | 0.52 | $ | 0.60 | ||||||
Weighted
average number of shares of
|
||||||||||||
Common
Stock and dilutive securities:
|
||||||||||||
Basic
|
2,367,923 | 2,279,859 | 2,092,448 | |||||||||
Diluted
|
2,624,286 | 2,469,540 | 2,258,108 |
(1)
|
Corporate
expense - general and administrative includes $162,060
of equity compensation for a stock award and $585,844 one-time
expense related to the reimbursement of an employees's income taxes in
connection with a stock award for the year ended December 31,
2005, $324,120 of equity compensation for a stock
award and $329,054 of stock-based compensation expense pursuant to SFAS
123 (R) for the year ended December 31, 2006 and $324,120
of equity compensation for a stock award and $405,274 of
stock-based compensation expense pursuant to SFAS 123 (R) for the year
ended December 31, 2007.
|
|||||||
BIRNER
DENTAL MANAGEMENT SERVICES, INC. AND SUBSIDIARIES
|
||||||||||||||||||||
CONSOLIDATED
STATEMENTS OF SHAREHOLDERS' EQUITY AND COMPREHENSIVE
INCOME
|
||||||||||||||||||||
Common
Stock
|
Comprehensive
Income
|
Retained
Earnings
|
Shareholders'
Equity
|
|||||||||||||||||
Shares
|
Amount
|
|||||||||||||||||||
BALANCES,
December 31, 2004
|
2,417,020 | $ | 12,125,811 | $ | - | $ | 3,002,539 | $ | 15,128,350 | |||||||||||
Common
Stock options exercised
|
178,616 | 600,254 | - | - | 600,254 | |||||||||||||||
Purchase
and retirement of Common Stock
|
(311,961 | ) | (4,311,000 | ) | - | - | (4,311,000 | ) | ||||||||||||
Tax
benefit of Common Stock options exercised
|
- | 403,092 | - | - | 403,092 | |||||||||||||||
Dividends
declared on Common Stock
|
- | - | - | (945,712 | ) | (945,712 | ) | |||||||||||||
Equity
compensation grant
|
60,000 | - | - | - | - | |||||||||||||||
Stock
based compensation expense
|
- | 162,060 | - | - | 162,060 | |||||||||||||||
Net
Income, year-ended December 31, 2005
|
- | - | - | 2,164,303 | 2,164,303 | |||||||||||||||
BALANCES,
December 31, 2005
|
2,343,675 | $ | 8,980,217 | $ | - | $ | 4,221,130 | $ | 13,201,347 | |||||||||||
Common
Stock options exercised
|
93,847 | 422,552 | - | - | 422,552 | |||||||||||||||
Purchase
and retirement of Common Stock
|
(305,061 | ) | (6,057,538 | ) | - | - | (6,057,538 | ) | ||||||||||||
Tax
benefit of Common Stock options exercised
|
- | 237,217 | - | - | 237,217 | |||||||||||||||
Dividends
declared on Common Stock
|
- | - | - | (1,187,808 | ) | (1,187,808 | ) | |||||||||||||
Tender
offer expense
|
(44,273 | ) | (44,273 | ) | ||||||||||||||||
Stock
based compensation expense
|
- | 653,174 | - | - | 653,174 | |||||||||||||||
Net
Income, year-ended December 31, 2006
|
- | - | - | 2,322,974 | 2,322,974 | |||||||||||||||
BALANCES,
December 31, 2006
|
2,132,461 | $ | 4,191,349 | $ | - | $ | 5,356,296 | $ | 9,547,645 | |||||||||||
Common
Stock options exercised
|
187,770 | 1,293,925 | - | - | 1,293,925 | |||||||||||||||
Purchase
and retirement of Common Stock
|
(196,791 | ) | (4,141,188 | ) | - | - | (4,141,188 | ) | ||||||||||||
Tax
benefit of Common Stock options exercised
|
- | 955,035 | - | - | 955,035 | |||||||||||||||
Dividends
declared on Common Stock
|
- | - | - | (1,256,797 | ) | (1,256,797 | ) | |||||||||||||
Stock-based
compensation expense
|
- | 729,394 | - | - | 729,394 | |||||||||||||||
Other
comprehensive loss
|
(34,156 | ) | (34,156 | ) | ||||||||||||||||
Net
Income, year-ended December 31, 2007
|
- | - | 2,437,297 | 2,437,297 | 2,437,297 | |||||||||||||||
Comprehensive
Income
|
2,403,141 | |||||||||||||||||||
BALANCES,
December 31, 2007
|
2,123,440 | $ | 3,028,515 | $ | (34,156 | ) | $ | 6,536,796 | $ | 9,531,155 | ||||||||||
BIRNER DENTAL MANAGEMENT
SERVICES, INC. AND SUBSIDIARIES
|
||||||||||||
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||||
Years
Ended December 31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
income
|
$ | 2,164,303 | $ | 2,322,974 | $ | 2,437,297 | ||||||
Adjustments
to reconcile net income to net
|
||||||||||||
cash
provided by operating activities:
|
||||||||||||
Depreciation
and amortization
|
1,842,843 | 2,323,767 | 2,652,265 | |||||||||
Stock
compensation expense
|
162,060 | 653,174 | 729,394 | |||||||||
Loss
on disposition of property
|
815 | - | - | |||||||||
Provision
for doubtful accounts
|
673,613 | 722,622 | 664,304 | |||||||||
Provision
for (benefit from) deferred income taxes
|
54,868 | (41,372 | ) | (93,487 | ) | |||||||
Changes
in assets and liabilities net of effects
|
||||||||||||
from
acquisitions:
|
||||||||||||
Accounts
receivable
|
(912,796 | ) | (611,175 | ) | (568,932 | ) | ||||||
Prepaid
expenses and other assets
|
195,072 | 8,316 | (23,082 | ) | ||||||||
Deferred
charges and other assets
|
5,195 | (27,615 | ) | 10,173 | ||||||||
Accounts
payable
|
186,386 | (416,578 | ) | 296,922 | ||||||||
Accrued
expenses
|
(457,761 | ) | 245,658 | (137,896 | ) | |||||||
Accrued
payroll and related expenses
|
168,078 | 93,892 | (140,293 | ) | ||||||||
Income
taxes payable/receivable
|
255,577 | (61,243 | ) | (140,833 | ) | |||||||
Other
long-term obligations
|
18,982 | 130,827 | (35,284 | ) | ||||||||
Net
cash provided by operating activities
|
4,357,235 | 5,343,247 | 5,650,548 | |||||||||
CASH
FLOWS FROM INVESTING ACTIVITIES:
|
||||||||||||
Capital
expenditures
|
(1,299,325 | ) | (1,251,151 | ) | (666,648 | ) | ||||||
Development
of new dental centers
|
(569,220 | ) | (1,961,542 | ) | (47,707 | ) | ||||||
Net
cash used in investing activities
|
(1,868,545 | ) | (3,212,693 | ) | (714,355 | ) | ||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Advances
- line of credit
|
22,022,377 | 21,298,996 | 20,101,330 | |||||||||
Repayments
- line of credit
|
(20,068,772 | ) | (21,100,190 | ) | (20,899,230 | ) | ||||||
Advances
- term loan
|
- | 4,600,000 | - | |||||||||
Repayments
- term loan
|
- | (230,000 | ) | (920,000 | ) | |||||||
Repayment
of long-term debt
|
(167,217 | ) | (145,150 | ) | (33,561 | ) | ||||||
Proceeds
from exercise of Common Stock options
|
600,254 | 422,552 | 1,293,925 | |||||||||
Purchase
and retirement of Common Stock
|
(4,311,000 | ) | (6,101,809 | ) | (4,141,188 | ) | ||||||
Tax
benefit of Common Stock options exercised
|
403,092 | 237,217 | 955,035 | |||||||||
Common
Stock cash dividends
|
(801,863 | ) | (1,145,726 | ) | (1,216,540 | ) | ||||||
Net
cash used in financing activities
|
(2,323,129 | ) | (2,164,110 | ) | (4,860,229 | ) | ||||||
NET
INCREASE (DECREASE) IN CASH AND
|
||||||||||||
CASH
EQUIVALENTS
|
165,561 | (33,556 | ) | 75,964 | ||||||||
CASH
AND CASH EQUIVALENTS, beginning of period
|
756,181 | 921,742 | 888,186 | |||||||||
CASH
AND CASH EQUIVALENTS, end of period
|
$ | 921,742 | $ | 888,186 | $ | 964,150 |
Years
Ended December 31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
SUPPLEMENTAL
DISCLOSURE OF CASH
|
||||||||||||
FLOW INFORMATION:
|
||||||||||||
Cash
paid during the year for interest
|
$ | 130,831 | $ | 270,427 | $ | 462,787 | ||||||
Cash
paid during the year for income taxes
|
$ | 576,489 | $ | 1,463,248 | $ | 931,076 | ||||||
NON-CASH
ITEMS:
|
||||||||||||
Loss
recognized on interest rate swap (net of taxes)
|
$ | - | $ | - | $ | 34,156 |
Acquisitions
|
De Novo
Developments
|
Office
Consolidations/ Closings
|
|||
2001
and Prior
|
42
|
18
|
(6)
|
||
2002
|
-
|
-
|
-
|
||
2003
|
-
|
-
|
-
|
||
2004
|
-
|
2
|
(1)
|
||
2005
|
-
|
2
|
-
|
||
2006
|
-
|
4
|
(1)
|
||
2007
|
-
|
-
|
-
|
||
Total
|
42
|
26
|
(8)
|
Years
Ended December 31,
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
Total
dental group practice revenue
|
$ | 52,526,276 | $ | 57,141,226 | $ | 59,390,457 | ||||||
Less
- amounts retained by Offices
|
15,810,159 | 17,754,230 | 18,600,202 | |||||||||
Net
revenue
|
$ | 36,716,117 | $ | 39,386,996 | $ | 40,790,255 |
Years
Ended December 31,
|
||||||||||||||||||||||||||||
|
|
2005
|
2006
|
2007
|
||||||||||||||||||||||||
Income
|
Weighted Average Shares |
Per Share Amount |
Income
|
Weighted Average Shares |
Per Share Amount |
Income
|
Weighted Average Shares |
Per Share Amount |
||||||||||||||||||||
Basic EPS:
|
||||||||||||||||||||||||||||
Net
income
|
$
|
2,164,303
|
2,367,923
|
$
|
.91
|
$
|
2,322,974
|
2,279,859
|
$
|
1.02
|
$
|
2,437,297
|
2,092,448
|
$
|
1.16
|
|||||||||||||
Diluted
EPS:
|
||||||||||||||||||||||||||||
Net
income
|
$
|
2,164,303
|
2,624,286
|
$
|
.82
|
$
|
2,322,974
|
2,469,540
|
$
|
.94
|
$
|
2,437,297
|
2,558,108
|
$
|
1.08
|
|||||||||||||
2005
|
||||||
Net
income:
|
||||||
As
reported
|
$ | 2,164,303 | ||||
Stock
based compensation included in net income
|
- | |||||
Fair
value of stock based compensation,
|
||||||
net
of income taxes
|
(222,701 | ) | ||||
Pro
forma
|
$ | 1,941,602 | ||||
Net
income per share, basic:
|
||||||
As
reported
|
$ | 0.91 | ||||
Stock
based compensation included in net income
|
- | |||||
Fair
value of stock based compensation,
|
||||||
net
of income taxes
|
(0.09 | ) | ||||
Pro
forma
|
$ | 0.82 | ||||
Net
income per share, diluted:
|
||||||
As
reported
|
$ | 0.82 | ||||
Stock
based compensation included in net income
|
- | |||||
Fair
value of stock based compensation,
|
||||||
net
of income taxes
|
(0.08 | ) | ||||
Pro
forma
|
$ | 0.74 |
December
31,
|
||||||||||
2006
|
2007
|
|||||||||
Dental
equipment
|
$ | 6,404,663 | $ | 6,172,799 | ||||||
Furniture
and fixtures
|
1,270,669 | 1,211,575 | ||||||||
Leasehold
improvements
|
7,467,332 | 7,643,717 | ||||||||
Computer
equipment, software and related items
|
2,106,081 | 2,000,916 | ||||||||
Instruments
|
782,930 | 881,162 | ||||||||
18,031,675 | 17,910,169 | |||||||||
Less
- accumulated depreciation
|
(12,439,003 | ) | (13,376,638 | ) | ||||||
Property
and equipment, net
|
$ | 5,592,672 | $ | 4,533,531 |
Amortization
|
December
31,
|
||||||||||
Period
|
2006
|
2007
|
|||||||||
Management
agreements
|
25
years
|
$ | 18,723,623 | $ | 18,731,957 | ||||||
Less
- accumulated amortization
|
(6,451,265 | ) | (7,338,367 | ) | |||||||
Intangible
assets, net
|
$ | 12,272,358 | $ | 11,393,590 |
2008
|
$
|
780,033
|
||||
2009
|
|
780,033
|
||||
2010
|
780,033
|
|||||
2011
|
780,033
|
|||||
2012
|
780,033
|
|||||
$
|
3,900,165
|
December
31,
|
||||||||
2006
|
2007
|
|||||||
Revolving
credit agreement with a bank not to exceed
|
||||||||
$7.0
million, at either, or a combination of, lender’s
|
||||||||
Base
Rate (8.25% at December 31, 2006) or a LIBOR rate
|
||||||||
Plus
1.50% (6.85% at December 31, 2006), collateralized by the
|
||||||||
Company’s
accounts receivable and Management Agreements, due in
|
||||||||
May
2008.
|
3,052,411 | - | ||||||
Revolving
credit agreement with a bank not to exceed
|
||||||||
$7.0
million, at either, or a combination of, lender’s
|
||||||||
Base
Rate (7.25% at December 31, 2007) or a LIBOR rate
|
||||||||
Plus
1.25% (6.5% at December 31, 2007), collateralized by the
|
||||||||
Company’s
accounts receivable and Management Agreements, due in
|
||||||||
May
2009.
|
- | 2,254,511 | ||||||
$4.6
Term Loan with a bank, $2.3 was borrowed at a fixed rate of
7.05%
|
||||||||
and
the remaining was borrowed at a floating intereste rate of
|
||||||||
LIBOR
plus 1.5% (6.65% at December 31, 2007), the principal is
paid
|
||||||||
back
in 20 equal quarterly payments of approximately $230,000
plus
|
||||||||
interest
beginning December 31, 2006, collateralized by the
|
||||||||
Company’s
accounts receivable and Management Agreements,
|
||||||||
matures
on September 30, 2011.
|
4,370,000 | 3,450,000 | ||||||
Acquisition
notes payable:
|
||||||||
Due
in March 2007, interest at 8%, no collateral, monthly principal
and
|
||||||||
interest
payments of $11,335.
|
33,561 | - | ||||||
$ | 7,455,972 | $ | 5,704,511 | |||||
Less
- current maturities
|
(953,561 | ) | (920,000 | ) | ||||
Long-term
debt, net of current maturities
|
$ | 6,502,411 | $ | 4,784,511 |
Year
|
Amount
|
|||||
|
||||||
2008
|
|
920,000 | ||||
2009
|
3,174,511 | |||||
2010
|
920,000 | |||||
2011
|
690,000 | |||||
$ | 5,704,511 |
For
years ended December 31,
|
||||||
Valuation
Assumptions
|
2005
|
2006
|
2007
|
|||
Expected
life (1)
|
3.9
|
5.0
|
4.5
|
|||
Risk-free
interest rate (2)
|
3.95%
|
4.76%
|
4.71%
|
|||
Expected
volatility (3)
|
45%
|
53%
|
58%
|
|||
Expected
dividend yield
|
2.49%
|
2.86%
|
3.07%
|
|||
Expected
forfeiture (4)
|
N/A
|
5.09%
|
5.37%
|
(1)
|
The
expected life, in years, of stock options is estimated using the
simplified-method calculation.
|
(2)
|
The
risk-free interest rate is based on U.S. Treasury bills whose term is
consistent with the expected life of the stock
options.
|
(3)
|
The
expected volatility is estimated based on historical and current stock
price data for the Company.
|
(4)
|
Beginning
on the date of adoption of SFAS 123(R), January 1, 2006, forfeitures are
estimated based on historical experience. Prior to the adoption
of SFAS 123(R), forfeitures were recorded as they
occurred.
|
Number
of Options/ Warrants
|
Weighted-Average
Exercise Price
|
Range
of Exercise Prices
|
Weighted-Average
Remaining Contractual Term (years)
|
Aggregate
Intrinsic Value
(thousands)
|
||||||
Balance
at December 31, 2004
|
527,414
|
$ 5.11
|
$ 1.00
- $17.50
|
3.0
|
$ 2,550
|
|||||
Granted
|
382,000
|
$ 14.30
|
$ 9.66
- $19.37
|
|
||||||
Exercised
|
178,616
|
$ 3.36
|
$ 1.00
- $ 7.50
|
|
||||||
Forfeited
|
75,416
|
$ 9.69
|
$ 5.50
- $17.50
|
|
||||||
|
|
|
||||||||
Balance
at December 31, 2005
|
655,382
|
$ 10.42
|
$ 1.00
- $19.37
|
4.2
|
$ 6,828
|
|||||
Granted
|
49,700
|
$ 17.49
|
$14.81
- $19.75
|
|
||||||
Exercised
|
93,847
|
$ 4.50
|
$ 1.00
- $13.00
|
|
||||||
Canceled
|
48,000
|
$ 15.10
|
$12.50
- $17.61
|
|
||||||
|
|
|
||||||||
Balance
at December 31, 2006
|
563,235
|
$ 11.63
|
$ 4.80
- $19.75
|
3.7
|
$ 6,550
|
|||||
Granted
|
20,000
|
$ 21.49
|
$19.50
- $21.85
|
|
||||||
Exercised
|
187,769
|
$ 6.89
|
$ 4.80
- $17.61
|
|
||||||
Canceled
|
18,333
|
$ 14.74
|
$ 9.66
- $17.61
|
|
||||||
|
|
|
||||||||
Balance
at December 31, 2007
|
377,133
|
$ 14.36
|
$ 5.50
- $21.85
|
3.7
|
$ 2,677
|
|||||
|
|
|
||||||||
Exercisable
at December 31, 2005
|
357,382
|
$ 6.29
|
$ 1.00
- $ 9.75
|
2.5
|
$ 2,250
|
|||||
|
|
|
||||||||
Exercisable
at December 31, 2006
|
304,870
|
$ 7.95
|
$ 4.80
- $19.37
|
2.1
|
$ 2,425
|
|||||
|
|
|
||||||||
Exercisable
at December 31, 2007
|
213,688
|
$ 12.25
|
$ 5.50
- $19.75
|
2.8
|
$ 1,963
|
|||||
Options
Outstanding
|
Options
Exercisable
|
|||||||||
Range
of Exercise Prices
|
Number
of Options Outstanding at December 31, 2007
|
Weighted
Average Remaining Contractual Life
|
Weighted
Average
Exercise
Price
|
Number
of Options Exercisable at December 31, 2007
|
Weighted
Average
Exercise
Price
|
|||||
$ 4.37
— 6.55
|
6,000
|
1.0
|
$ 5.50
|
6,000
|
$ 5.50
|
|||||
6.56 — 8.74
|
54,000
|
1.6
|
7.88
|
54,000
|
7.88
|
|||||
8.75 — 10.92
|
78,667
|
2.6
|
9.73
|
72,000
|
9.73
|
|||||
10.93
— 13.11
|
39,000
|
4.3
|
12.50
|
11,000
|
12.50
|
|||||
13.12
— 15.30
|
15,016
|
5.5
|
14.89
|
3,684
|
14.91
|
|||||
17.48
— 19.66
|
164,450
|
4.4
|
18.55
|
66,004
|
18.90
|
|||||
19.67
— 21.85
|
20,000
|
6.1
|
21.53
|
1,000
|
19.75
|
|||||
$ 4.37
— 21.85
|
377,133
|
3.7
|
$ 14.36
|
213,688
|
$ 12.25
|
|||||
Number
of Restricted Stock Shares
|
Weighted-Average
Grant-Date Fair Value
|
||||||||
Non-vested
at December 31, 2005
|
60,000 | $ | 13.51 | ||||||
Granted
|
- | - | |||||||
Vested
|
(20,000 | ) | 13.51 | ||||||
Forfeited
|
- | - | |||||||
Non-vested
at December 31, 2006
|
40,000 | 13.51 | |||||||
Granted
|
- | - | |||||||
Vested
|
(20,000 | ) | 13.51 | ||||||
Forfeited
|
- | - | |||||||
Non-vested
at December 31, 2007
|
20,000 | $ | 13.51 | ||||||
Years ending, December 31,
|
|||||
2008
|
$ | 2,715,002 | |||
2009
|
2,247,433 | ||||
2010
|
1,631,048 | ||||
2011
|
792,474 | ||||
2012
|
431,748 | ||||
Thereafter
|
57,805 | ||||
$ | 7,875,510 | ||||
2005
|
2006
|
2007
|
||||||||||||
Current:
|
||||||||||||||
Federal
|
$ | 1,069,508 | $ | 1,455,771 | $ | 1,737,943 | ||||||||
State
|
120,604 | 183,135 | 130,503 | |||||||||||
1,190,112 | 1,638,906 | 1,868,446 | ||||||||||||
Deferred:
|
||||||||||||||
Federal
|
52,095 | (34,400 | ) | (190,224 | ) | |||||||||
State
|
2,753 | (7,721 | ) | (26,430 | ) | |||||||||
54,848 | (42,121 | ) | (216,654 | ) | ||||||||||
Total
income tax expense
|
$ | 1,244,960 | $ | 1,596,785 | $ | 1,651,792 | ||||||||
2005
|
2006
|
2007
|
||||||||||||
Statutory
federal income tax
|
||||||||||||||
expense
|
34.0 | % | 34.0 | % | 34.0 | % | ||||||||
State
income tax expense
|
3.0 | 4.0 | 3.5 | |||||||||||
Effect
of permanent differences -
|
||||||||||||||
Travel
and entertainment expenses
|
0.5 | 0.4 | 0.3 | |||||||||||
Share
based compensation
|
- | 3.0 | 2.9 | |||||||||||
Other
|
(1.0 | ) | (0.7 | ) | (0.3 | ) | ||||||||
36.5 | % | 40.7 | % | 40.4 | % | |||||||||
December 31,
|
||||||||||
2006
|
2007
|
|||||||||
Deferred
tax assets current:
|
||||||||||
Accruals
not currently deductible
|
$ | 76,036 | $ | 67,989 | ||||||
Allowance
for doubtful accounts
|
109,635 | 110,602 | ||||||||
185,671 | 178,591 | |||||||||
Deferred
tax assets long-term:
|
||||||||||
Depreciation
for tax under books
|
930,761 | 1,142,406 | ||||||||
930,761 | 1,142,406 | |||||||||
Deferred
tax liabilities long-term:
|
||||||||||
Intangible
asset amortization for tax
|
||||||||||
over
books
|
(1,664,995 | ) | (1,776,073 | ) | ||||||
(1,664,995 | ) | (1,776,073 | ) | |||||||
Net
deferred tax asset (liability)
|
$ | (548,563 | ) | $ | (455,076 | ) | ||||
Net
Revenue
|
Contribution
From Dental Offices
|
Net
Income
|
Net
Income Per Share of Common Stock - Diluted
|
||||||||||||||
2005
quarter ended:
|
|||||||||||||||||
31-Mar-05
|
$ | 9,367,731 | $ | 2,095,604 | $ | 699,643 | $ | 0.26 | |||||||||
30-Jun-05
|
9,393,284 | 1,974,485 | 633,268 | 0.24 | |||||||||||||
30-Sep-05
|
9,264,449 | 2,115,191 | 414,390 | 0.16 | |||||||||||||
31-Dec-05
|
8,690,653 | 1,586,801 | 417,005 | 0.16 | |||||||||||||
$ | 36,716,117 | $ | 7,772,081 | $ | 2,164,306 | $ | 0.82 | ||||||||||
2006
quarter ended:
|
|||||||||||||||||
31-Mar-06
|
$ | 10,140,029 | $ | 2,297,178 | $ | 702,325 | $ | 0.27 | |||||||||
30-Jun-06
|
10,091,469 | 2,235,422 | 623,166 | 0.25 | |||||||||||||
30-Sep-06
|
9,756,186 | 2,046,944 | 632,804 | 0.25 | |||||||||||||
31-Dec-06
|
9,399,312 | 1,873,295 | 364,679 | 0.15 | |||||||||||||
$ | 39,386,996 | $ | 8,452,839 | $ | 2,322,974 | $ | 0.94 | ||||||||||
2007
quarter ended:
|
|||||||||||||||||
31-Mar-07
|
$ | 10,838,407 | $ | 2,688,123 | $ | 782,769 | $ | 0.34 | |||||||||
30-Jun-07
|
10,378,875 | 2,222,483 | 611,941 | 0.26 | |||||||||||||
30-Sep-07
|
10,077,204 | 2,077,900 | 635,040 | 0.28 | |||||||||||||
31-Dec-07
|
9,495,769 | 1,695,045 | 407,547 | 0.19 | |||||||||||||
$ | 40,790,255 | $ | 8,683,551 | $ | 2,437,297 | $ | 1.08 | ||||||||||
/s/ Frederic W.J.
Birner
|
Chairman
of the Board, Chief Executive
|
March
31, 2008
|
Frederic
W.J. Birner
|
Officer
and Director (Principal
Executive
|
|
Officer)
|
/s/ Frederic W.J.
Birner
|
Chairman
of the Board, Chief Executive
|
March
31, 2008
|
Frederic
W.J. Birner
|
Officer
and Director (Principal
Executive
|
|
Officer)
|
||
/s/ Dennis N.
Genty
|
Chief
Financial Officer, Secretary and
|
March
31, 2008
|
Dennis
N. Genty
|
Treasurer
(Principal Financial and
Accounting
|
|
Officer)
|
||
/s/ Mark A.
Birner
|
President
and Director
|
March
31, 2008
|
Mark
A. Birner, D.D.S.
|
||
/s/ Brooks G.
O’Neil
|
Director
|
March
31, 2008
|
Brooks
G. O’Neil
|
||
/s/ Paul E.
Valuck
|
Director
|
March
31, 2008
|
Paul
E. Valuck D.D.S.
|
||
/s/ Thomas D.
Wolf
|
Director
|
March
31, 2008
|
Thomas
D. Wolf
|
Description
|
Balance
at beginning of period
|
Charged
to costs and expenses
|
Deductions*
|
Balance
at end of period
|
|||||||
2007
|
$ 288,513
|
$ 664,304
|
$ 660,990
|
$ 291,827
|
|||||||
2006
|
$ 261,031
|
$ 722,622
|
$ 695,140
|
$ 288,513
|
|||||||
2005
|
$ 232,543
|
$ 673,613
|
$ 645,125
|
$ 261,031
|
|||||||
*
Charges
to the account are for the purpose for which the reserves were
created.
|
Exhibit
Number
|
Description of Document
|
3.1
|
Amended
and Restated Articles of Incorporation, incorporated herein by reference
to Exhibit 3.1 to the Company’s Registration Statement on Form S-1 (SEC
File No. 333-36391), as filed with the Securities and Exchange Commission
on September 25, 1997.
|
3.2
|
Amended
and Restated Bylaws, incorporated herein by reference to Exhibit 3.2 to
the Company’s Registration Statement on Form S-1 (SEC File No. 333-36391),
as filed with the Securities and Exchange Commission on September 25,
1997.
|
4.1
|
Reference
is made to Exhibits 3.1 through 3.2.
|
4.2
|
Specimen
Stock Certificate, incorporated herein by reference to Exhibit 4.2 to the
Company’s Registration Statement on Form S-1 (SEC File No. 333-36391), as
filed with the Securities and Exchange Commission on September 25,
1997.
|
10.1
|
Form
of Indemnification Agreement entered into between the Registrant and its
Directors and Executive Officers, incorporated herein by reference to
Exhibit 10.1 to the Company’s Registration Statement on Form S-1 (SEC File
No. 333-36391), as filed with the Securities and Exchange Commission on
September 25, 1997.
|
10.14
|
Form
of Managed Care Contract with Prudential, incorporated herein by reference
to Exhibit 10.14 to the Company’s Registration Statement on Form S-1 (SEC
File No. 333-36391), as filed with the Securities and Exchange Commission
on September 25, 1997.
|
10.15
|
Form
of Managed Care Contract with PacifiCare, incorporated herein by reference
to Exhibit 10.15 to the Company’s Registration Statement on Form S-1 (SEC
File No. 333-36391), as filed with the Securities and Exchange Commission
on September 25, 1997.
|
10.18
|
Form
of Management Agreement, incorporated herein by reference to Exhibit 10.18
to the Company’s Registration Statement on Form S-1 (SEC File No.
333-36391), as filed with the Securities and Exchange Commission on
September 25, 1997.
|
10.20
|
Form
of Stock Transfer and Pledge Agreement, incorporated herein by reference
to Exhibit 10.20 to the Company’s Registration Statement on Form S-1 (SEC
File No. 333-36391), as filed with the Securities and Exchange Commission
on September 25, 1997.
|
10.23
|
Birner
Dental Management Services, Inc. 1995 Employee Stock Option Plan,
including forms of Incentive Stock Option Agreement and Non-statutory
Stock Option Agreement under the Employee Plan, incorporated herein by
reference to Exhibit 10.23 to the Company’s Registration Statement on Form
S-1 (SEC File No. 333-36391), as filed with the Securities and Exchange
Commission on September 25, 1997.
|
10.25
|
Profit
Sharing 401(k)/Stock Bonus Plan of the Registrant, incorporated herein by
reference to Exhibit 10.25 to the Company’s Registration Statement on Form
S-1 (SEC File No. 333-36391), as filed with the Securities and Exchange
Commission on September 25, 1997.
|
10.26
|
Form
of Stock Transfer and Pledge Agreement with Mark Birner, D.D.S.,
incorporated herein by reference to Exhibit 10.26 of Pre-Effective
Amendment No. 1 to the Company’s Registration Statement on Form S-1 (SEC
File No. 333-36391), as filed with the Securities and Exchange Commission
on November 7, 1997.
|
10.27
|
Stock
Purchase, Pledge and Security Agreement, dated October 27, 1997, between
the Company and William Bolton, D.D.S., incorporated herein by reference
to Exhibit 10.27 of Pre-Effective Amendment No. 1 to the Company’s
Registration Statement on Form S-1 (SEC File No. 333-36391), as filed with
the Securities and Exchange Commission on November 7,
1997.
|
10.45
|
Form
of Restricted Stock Agreement and Grant Notice under 2005 Equity Incentive
Plan, incorporated herein by reference to Exhibit 10.2 on Form 8-K (SEC
File No. 000-23367), as filed with the Securities and Exchange Commission
on July 19, 2005.
|
10.47
|
Fourth
Amendment to Second Amended and Restated Credit Agreement dated August 31,
2006 between the Registrant and Key Bank of Colorado, incorporated herein
as Exhibit 10.47 of the Company’s Form 10-K for the annual period ended
December 31, 2006.
|
10.49
|
Fifth
Amendment to the Second Amended and Restated Credit Agreement dated April
30, 2007 between the Registrant and Key Bank of Colorado, incorporated
herein by reference to Exhibit 10.49 of the Company’s Form 10-Q for the
quarterly period ended March 31, 2007 filed with the Securities and
Exchange Commission on May 15, 2007.
|
23*
|
Hein
& Associates LLP consent dated March 31, 2008.
|
31.1*
|
Certification
of 10-K report pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
by Chief Executive Officer.
|
31.2
*
|
Certification
of 10-K report pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
by Chief Financial Officer.
|
32.1*
|
Certification
of 10-K report pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|